BNBCalc Short Term Rental Rental Arbitrage Analysis Úzka, Dunajská Lužná, Bratislavský kraj, 900 42

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€22,039

Profit (Cash Flow)

-€1,316

Cash on Cash Return

-22.8%

Annual Revenue

€22,039

AirDNA projects €0/night at % occupancy ($0). Airbtics projects €99/night at 61% occupancy ($22,038). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, €99 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	€13,149	€20,959	€31,523	€46,624
Occupancy	47%	63%	70%	84%
Nightly Rate	€74	€88	€120	€148

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartmán s terasou, bezplatné parkovanie	€11,022	€57	51%	2	2	1	€15	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
3 room duplex house with AC & free ingate parking	€12,422	€97	34%	2	2	1	€18	❌	❌	✅	Y / Y	⭐️ 5 (126)
Apartment - privacy in the city (12)	€9,924	€75	36%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 3.9 (8)
Apollo 2 bed. Apt. /w parking near Miletičova	€40,116	€166	66%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (59)
2 BR Apt Steps to Nivy Station	€23,720	€90	69%	2	2	1	€25	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Comfy condo on the 20th floor & FREE parking	€33,248	€130	70%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (57)
LoveThem Luxury & Art	€32,263	€129	67%	2	2	2	€39	❌	❌	✅	Y / N	⭐️ 5 (31)
Air-conditioned apartment 75 m2 next to Airport	€18,932	€86	60%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
modern minimalist LOFT apartment	€27,072	€83	86%	2	2	2	€49	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Luxurious brand new apartment with free parking	€24,813	€98	68%	2	2	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (10)
City view from 30. floor, parking price included	€30,557	€91	92%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (133)
3 room Apartment 2x balcony, new building, 21	€27,793	€117	63%	2	2	1	€34	❌	❌	❌	Y / N	⭐️ 4 (9)
CITY center, 29th floor-amazing view, free parking	€23,666	€113	57%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (230)
Modern flat with a panoramic view on Bratislava	€31,132	€89	92%	2	2	1	€25	❌	❌	❌	Y / Y	⭐️ 4.9 (471)
ZEN luxurious FLAT in OLD TOWN	€17,154	€69	63%	2	2	1	€34	❌	❌	❌	Y / Y	⭐️ 4.8 (279)
Spacious 5beds apt/Garden/AC/weekend FREE parking	€22,766	€74	81%	2	2	1	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Mills - free parking - balcony with view	€26,236	€83	84%	2	2	2	€25	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Spacious apartment 77 m2	€7,954	€48	44%	2	2	3	€29	❌	❌	❌	N / Y	⭐️ 4.9 (87)
Meilleur emplacement ultra chic	€39,605	€246	44%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Beautiful and Romantic Penthouse With 2 Terraces	€24,169	€135	48%	2	2	4	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
VOiR Apartment	€28,937	€153	51%	2	2	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (83)
3 room apartment, terrace, new building, Old city	€32,311	€136	63%	2	2	1	€39	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Apartmán Petátos	€14,668	€87	46%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Panorama City-Downtown/Modern/Quiet/garage parking	€33,976	€129	71%	2	2	5	€59	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cozy apartment in Bratislava 15	€18,106	€72	69%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (206)
Black Magic Premium Apartment \| Large View Terrace	€17,929	€79	56%	2	2	1	€39	❌	❌	❌	Y / Y	⭐️ 4.7 (79)
Jarila Boutique Apartment by CHORS	€19,731	€98	53%	2	2	1	€25	❌	❌	❌	Y / Y	⭐️ 2 (5)
Modern 2-bedroom apartment with stunning view!	€29,349	€85	94%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (44)
Modern 2 bed house near Bratislava with parking	€21,457	€86	68%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Cozy apartment in Bratislava 4	€19,709	€78	69%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Meteorova 1	€21,845	€74	79%	2	2	2	€25	❌	❌	✅	Y / N	⭐️ 4.9 (36)
Brand New 2-room Flat with 2 Own Parking Spaces	€15,801	€54	75%	2	1	1	€34	❌	❌	✅	Y / N	⭐️ 4.8 (70)
Comfy 2-room Flat with own Parking for 2 Cars	€20,771	€67	82%	2	2	1	€29	❌	❌	✅	Y / N	⭐️ 4.9 (27)
Veľký apartmán v centre mesta s parkovaním	€9,698	€60	42%	2	2	2	€29	❌	❌	✅	N / Y	⭐️ 4.8 (74)
Luxusný apartman v centre BA.	€25,738	€148	47%	2	2	1	€10	❌	❌	❌	Y / N	⭐️ 5 (5)
Hidden House 5km to Bratislava/10km to Xbionic	€9,035	€62	40%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (77)
Bývanie na 29. poschodí a free parking k tomu	€22,686	€97	61%	2	0	2	€44	❌	❌	✅	Y / Y	⭐️ 5 (18)
Apartmán s terasou	€10,097	€69	40%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Delightful tiny river-view home	€29,222	€151	53%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (20)

Return Metrics

-22.84% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€1,316	-€2,632	-€3,948	-€5,265	-€6,581	-€13,163	-€39,489
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	-€1,316	-€2,632	-€3,948	-€5,265	-€6,581	-€13,163	-€39,489

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.84%

Payback Period Days

Return on Investment

-22.84%

Úzka Dunajská Lužná, Bratislavský kraj, 900 42

2 bed • 1 bath • 4 guests

Monthly Rent

€22,039

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €99/night at 61% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€22,373

Avg annual revenue

61%

Avg occupancy rate

€99

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€5k

€20k

€30k

€40k

-€1,316

Profit

Revenue

€22,039

Operating Expenses

€13,755

Operating Income

€8,284

Net Effective Rent

€9,600

Profit (Cash Flow)

-€1,316

€5,763

Cash Investment

Renos & Furnishing

€5,672

Setup Costs

€91

Total

€5,763

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-22.84%

Payback Period Days